9930 Owensmouth Ave Unit 10, Chatsworth, CA 91311
3 beds • 2 baths • 1307 sqft
$596,700
View on ZillowThis property looks like a bad Airbnb investment with a projected -21.72% first-year return on $143k initial cash invested.
-21.72%
Cash On Cash
1.92%
Cap Rate
0.28
DSCR
$4,213
Rent
-$2,594
Cashflow
Cash Flow
$4,213 income − $6,807 expenses = $2,594 out of pocket
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$119k
Closing costs
1%
$5,967
Rehab
0%
$0
Furnishing
3%
$18,000
Cashflow
Total Income
$4,213
Total Expenses
$6,807
Mortgage P&I
80%
$3,382
Property Taxes
14%
$590
Home Insurance
5%
$210
HOA
14%
$602
Property Management
15%
$632
CapEx
4%
$169
Vacancy
0%
$0
Maintenance
4%
$169
Other
25%
$1,053